Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GREENOIL STANDARD A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   1.4% 1.4% 1.4% 2.9% 1.7% 1.5% 6.3% 6.0%   Credit score (0-100)   80 77 77 58 71 77 37 39   Credit rating   A A A BBB A A BBB BBB   Credit limit (kDKK)   71.0 46.3 96.5 0.0 16.2 75.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,584 6,106 9,951 7,518 16,659 16,552 0.0 0.0   EBITDA   1,882 1,716 3,863 140 7,622 5,368 0.0 0.0   EBIT   1,077 903 2,881 -659 6,440 4,148 0.0 0.0   Pre-tax profit (PTP)   1,073.7 898.2 2,850.9 -868.2 6,098.0 3,922.7 0.0 0.0   Net earnings   1,193.7 617.2 4,052.9 -1,223.5 5,397.2 3,087.9 0.0 0.0   Pre-tax profit without non-rec. items   1,074 898 2,851 -868 6,098 3,923 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   16.7 16.3 6.5 0.0 37.3 23.3 0.0 0.0   Shareholders equity total   5,602 6,219 10,272 7,549 13,322 12,644 6,476 6,476   Interest-bearing liabilities   1,251 1,166 1,319 5,370 87.8 2,093 0.0 0.0   Balance sheet total (assets)   8,003 10,000 13,285 14,405 16,022 16,167 6,476 6,476   Net Debt   982 532 575 4,437 -1,881 1,497 -6,461 -6,461     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   5,584 6,106 9,951 7,518 16,659 16,552 0.0 0.0   Gross profit growth   75.1% 9.3% 63.0% -24.4% 121.6% -0.6% -100.0% 0.0%   Employees   6 7 10 12 14 18 0 0   Employee growth %   0.0% 16.7% 42.9% 20.0% 16.7% 28.6% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   8,003 10,000 13,285 14,405 16,022 16,167 6,476 6,476   Balance sheet change%   18.6% 24.9% 32.9% 8.4% 11.2% 0.9% -59.9% 0.0%   Added value   1,881.7 1,716.1 3,862.9 139.7 7,238.9 5,368.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,055 -881 -860 201 -1,399 -1,156 -2,123 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   19.3% 14.8% 29.0% -8.8% 38.7% 25.1% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   14.7% 10.0% 24.7% -4.6% 42.5% 25.9% 0.0% 0.0%   ROI %   17.3% 12.7% 30.4% -5.2% 49.1% 29.5% 0.0% 0.0%   ROE %   23.9% 10.4% 49.2% -13.7% 51.7% 23.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   70.9% 68.1% 77.6% 52.4% 83.1% 78.2% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   52.2% 31.0% 14.9% 3,177.0% -24.7% 27.9% 0.0% 0.0%   Gearing %   22.3% 18.7% 12.8% 71.1% 0.7% 16.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 0.4% 2.4% 6.8% 13.2% 22.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.2 1.2 1.1 0.8 2.3 1.7 0.0 0.0   Current Ratio   2.1 2.0 3.1 1.5 4.7 4.1 0.0 0.0   Cash and cash equivalent   268.6 633.8 744.4 933.6 1,968.6 596.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   2,643.3 3,610.3 6,339.6 3,367.3 10,033.3 10,615.8 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   314 245 386 12 517 298 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   314 245 386 12 544 298 0 0   EBIT / employee   180 129 288 -55 460 230 0 0   Net earnings / employee   199 88 405 -102 386 172 0 0